Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,668£32,143£32,947£33,770£34,783£165,311
Total Expenses£24,806£24,899£25,023£25,149£25,293£125,170
Profit Before Tax£6,862£7,244£7,924£8,621£9,490£40,141
Profit After Tax £5,558£5,867£6,418£6,983£7,687£32,514
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£5,563£5,872£16,319£24,655£31,203£83,613
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)3%4%10%15%19%52%